FLS
Flowserve Corp
Price:  
42.12 
USD
Volume:  
1,525,846.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLS Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Flowserve Corp (FLS) is 47.91 USD. This FLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.12 USD, the upside of Flowserve Corp is %.

The range of the Intrinsic Value is 34.72 - 75.84 USD

42.12 USD
Stock Price
47.91 USD
Intrinsic Value
Intrinsic Value Details

FLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.72 - 75.84 47.91 13.7%
DCF (Growth 10y) 37.79 - 75.88 50.13 19.0%
DCF (EBITDA 5y) 37.89 - 54.10 46.28 9.9%
DCF (EBITDA 10y) 41.88 - 60.54 51.05 21.2%
Fair Value 35.58 - 35.58 35.58 -15.53%
P/E 28.32 - 38.26 34.16 -18.9%
EV/EBITDA 28.46 - 44.32 37.13 -11.9%
EPV 13.82 - 18.71 16.26 -61.4%
DDM - Stable 10.89 - 27.13 19.01 -54.9%
DDM - Multi 24.55 - 45.47 31.70 -24.7%

FLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,526.57
Beta 1.00
Outstanding shares (mil) 131.21
Enterprise Value (mil) 6,214.44
Market risk premium 4.60%
Cost of Equity 10.43%
Cost of Debt 4.79%
WACC 9.18%